[ASIABRN] QoQ Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -17.28%
YoY- -8.03%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 191,382 203,380 184,554 199,534 199,494 227,972 170,127 8.15%
PBT 14,232 18,492 16,227 19,417 23,390 35,896 20,788 -22.30%
Tax -2,970 -3,892 -4,095 -5,033 -6,006 -8,936 -5,166 -30.83%
NP 11,262 14,600 12,132 14,384 17,384 26,960 15,622 -19.58%
-
NP to SH 11,228 14,564 12,099 14,350 17,348 26,908 15,603 -19.68%
-
Tax Rate 20.87% 21.05% 25.24% 25.92% 25.68% 24.89% 24.85% -
Total Cost 180,120 188,780 172,422 185,150 182,110 201,012 154,505 10.75%
-
Net Worth 237,300 237,300 234,974 232,647 234,974 232,647 227,994 2.70%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 4,652 9,305 - 3,101 4,652 9,305 2,326 58.67%
Div Payout % 41.44% 63.90% - 21.62% 26.82% 34.58% 14.91% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 237,300 237,300 234,974 232,647 234,974 232,647 227,994 2.70%
NOSH 232,647 232,647 232,647 232,647 232,647 232,647 232,647 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.88% 7.18% 6.57% 7.21% 8.71% 11.83% 9.18% -
ROE 4.73% 6.14% 5.15% 6.17% 7.38% 11.57% 6.84% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 82.26 87.42 79.33 85.77 85.75 97.99 73.13 8.15%
EPS 4.84 6.28 5.21 6.19 7.48 11.60 6.71 -19.55%
DPS 2.00 4.00 0.00 1.33 2.00 4.00 1.00 58.67%
NAPS 1.02 1.02 1.01 1.00 1.01 1.00 0.98 2.70%
Adjusted Per Share Value based on latest NOSH - 232,647
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 82.26 87.42 79.33 85.77 85.75 97.99 73.13 8.15%
EPS 4.84 6.28 5.21 6.19 7.48 11.60 6.71 -19.55%
DPS 2.00 4.00 0.00 1.33 2.00 4.00 1.00 58.67%
NAPS 1.02 1.02 1.01 1.00 1.01 1.00 0.98 2.70%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.53 0.50 0.55 0.55 0.57 0.585 0.51 -
P/RPS 0.64 0.57 0.69 0.64 0.66 0.60 0.70 -5.79%
P/EPS 10.98 7.99 10.58 8.92 7.64 5.06 7.60 27.76%
EY 9.11 12.52 9.46 11.22 13.08 19.77 13.15 -21.68%
DY 3.77 8.00 0.00 2.42 3.51 6.84 1.96 54.60%
P/NAPS 0.52 0.49 0.54 0.55 0.56 0.59 0.52 0.00%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 15/11/23 25/08/23 25/05/23 23/02/23 29/11/22 29/08/22 25/05/22 -
Price 0.515 0.555 0.54 0.595 0.53 0.56 0.54 -
P/RPS 0.63 0.63 0.68 0.69 0.62 0.57 0.74 -10.16%
P/EPS 10.67 8.87 10.38 9.65 7.11 4.84 8.05 20.64%
EY 9.37 11.28 9.63 10.37 14.07 20.65 12.42 -17.11%
DY 3.88 7.21 0.00 2.24 3.77 7.14 1.85 63.77%
P/NAPS 0.50 0.54 0.53 0.60 0.52 0.56 0.55 -6.15%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment